The Real Estate Financial Planner Blueprint™
03 1 5% Down Primary Then 9 20% Down Rental Properties
Purchased Typical 20% Down Payment Tucson, Arizona Rental Property 5 Property
Bought in Month 503
We have a Rule that has you buying the Typical 20% Down Payment Tucson, Arizona Rental Property 5 Property even if your Account balance in the All-In-One Account Earning 7%/year Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year Account from the start of the Scenario to Month 503 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Tucson, Arizona Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $988,180.28 purchase price that means you need to have $197,636.06 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($9,881.80) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $197,636.06 |
Rent Ready Costs | $0 |
Closing Costs | $9,881.80 |
Seller Concessions | $0 |
Total Cost To Close: | $207,517.86 |
The monthly rent on this Property is $4,371.59 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$29,719 | $0 | $0 | $0 | $1,136 | $30,854 | |
$29,719 | $32,630 | $0 | $0 | $1,552 | $63,901 | |
$29,719 | -$3,442 | $17,322 | $3,460 | $4,407 | $51,465 | |
$29,719 | -$15,726 | $11,623 | $4,638 | $5,380 | $35,633 | |
$29,719 | -$18,654 | $10,688 | $4,933 | $5,624 | $32,310 | |
$29,713 | -$25,302 | $7,340 | $6,111 | $6,187 | $24,048 | |
Totals: | $178,305 | -$30,494 | $46,973 | $19,142 | $24,285 | $238,211 |
* Denotes a property that had no rent for at least part of the period covered. |
Asset Allocation
How are assets allocated? Let's first look at this month.
And how have they looked over time up to this month?
Phases of Financial Independence™
With a Minimum Target Monthly Income in Retirement™ of $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 at the time of achieving your
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports